Muhibbah Engineering (M) Bhd
KLSE:MUHIBAH
Income Statement
Earnings Waterfall
Muhibbah Engineering (M) Bhd
Revenue
|
1.3B
MYR
|
Operating Expenses
|
-1.3B
MYR
|
Operating Income
|
23.3m
MYR
|
Other Expenses
|
-31.3m
MYR
|
Net Income
|
-8m
MYR
|
Income Statement
Muhibbah Engineering (M) Bhd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 936
N/A
|
1 944
+0%
|
2 004
+3%
|
1 904
-5%
|
1 734
-9%
|
1 703
-2%
|
1 638
-4%
|
1 656
+1%
|
1 707
+3%
|
1 817
+6%
|
1 822
+0%
|
1 813
0%
|
1 919
+6%
|
1 678
-13%
|
1 740
+4%
|
1 727
-1%
|
1 397
-19%
|
1 404
+1%
|
1 248
-11%
|
1 433
+15%
|
1 576
+10%
|
1 599
+1%
|
1 857
+16%
|
1 517
-18%
|
1 537
+1%
|
1 599
+4%
|
1 301
-19%
|
1 311
+1%
|
1 200
-9%
|
1 084
-10%
|
1 103
+2%
|
1 069
-3%
|
1 004
-6%
|
961
-4%
|
868
-10%
|
927
+7%
|
897
-3%
|
925
+3%
|
1 053
+14%
|
1 087
+3%
|
1 292
+19%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 731)
|
(1 740)
|
(1 784)
|
(1 676)
|
(1 479)
|
(1 578)
|
(1 518)
|
(1 521)
|
(1 456)
|
(1 574)
|
(1 577)
|
(1 586)
|
(1 669)
|
(1 424)
|
(1 495)
|
(1 473)
|
(1 186)
|
(1 330)
|
(1 180)
|
(1 349)
|
(1 294)
|
(1 475)
|
(1 724)
|
(1 416)
|
(1 354)
|
(1 574)
|
(1 308)
|
(1 340)
|
(1 032)
|
0
|
0
|
0
|
(833)
|
0
|
0
|
0
|
(713)
|
0
|
0
|
0
|
0
|
|
Gross Profit |
205
N/A
|
204
-1%
|
219
+8%
|
229
+4%
|
254
+11%
|
125
-51%
|
120
-4%
|
135
+12%
|
251
+87%
|
243
-3%
|
245
+1%
|
228
-7%
|
250
+10%
|
254
+2%
|
245
-4%
|
255
+4%
|
211
-17%
|
75
-65%
|
68
-8%
|
84
+23%
|
282
+236%
|
124
-56%
|
133
+7%
|
101
-24%
|
183
+82%
|
24
-87%
|
(7)
N/A
|
(29)
-295%
|
167
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
171
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
184
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(100)
|
(103)
|
(108)
|
(108)
|
(131)
|
9
|
8
|
8
|
(138)
|
(138)
|
(138)
|
(139)
|
(137)
|
(138)
|
(138)
|
(138)
|
(135)
|
(0)
|
(0)
|
(0)
|
(146)
|
10
|
10
|
11
|
(157)
|
(14)
|
(25)
|
(29)
|
(227)
|
(1 138)
|
(1 118)
|
(1 063)
|
(115)
|
(911)
|
(834)
|
(895)
|
(158)
|
(901)
|
(1 031)
|
(1 046)
|
(1 269)
|
|
Selling, General & Administrative |
(111)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(174)
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(162)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(261)
|
0
|
0
|
0
|
(166)
|
0
|
0
|
0
|
(196)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
11
|
(103)
|
(108)
|
(108)
|
7
|
9
|
8
|
8
|
36
|
(138)
|
(138)
|
(139)
|
13
|
(138)
|
(138)
|
(138)
|
10
|
0
|
0
|
0
|
15
|
10
|
10
|
11
|
13
|
(14)
|
(25)
|
(29)
|
34
|
(1 138)
|
(1 118)
|
(1 063)
|
51
|
(911)
|
(834)
|
(895)
|
37
|
(901)
|
(1 031)
|
(1 046)
|
(1 269)
|
|
Operating Income |
105
N/A
|
101
-4%
|
111
+10%
|
121
+9%
|
123
+2%
|
133
+8%
|
128
-4%
|
142
+11%
|
113
-21%
|
105
-7%
|
107
+2%
|
89
-17%
|
112
+26%
|
117
+4%
|
108
-8%
|
117
+9%
|
76
-35%
|
75
-2%
|
68
-8%
|
84
+23%
|
135
+61%
|
135
0%
|
143
+6%
|
111
-23%
|
27
-76%
|
10
-61%
|
(32)
N/A
|
(58)
-79%
|
(60)
-3%
|
(54)
+10%
|
(15)
+72%
|
6
N/A
|
56
+861%
|
50
-11%
|
34
-32%
|
32
-7%
|
26
-18%
|
24
-8%
|
22
-7%
|
41
+84%
|
23
-43%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
28
|
33
|
37
|
28
|
21
|
19
|
17
|
25
|
65
|
76
|
84
|
79
|
70
|
86
|
110
|
124
|
143
|
159
|
152
|
164
|
128
|
135
|
135
|
144
|
143
|
108
|
62
|
17
|
3
|
(18)
|
(16)
|
(20)
|
(40)
|
(39)
|
(24)
|
(20)
|
(2)
|
12
|
16
|
28
|
44
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
133
N/A
|
134
+1%
|
148
+11%
|
148
+1%
|
144
-3%
|
152
+6%
|
145
-5%
|
168
+16%
|
178
+6%
|
181
+1%
|
191
+6%
|
168
-12%
|
183
+9%
|
202
+11%
|
218
+8%
|
241
+11%
|
219
-9%
|
234
+7%
|
220
-6%
|
247
+12%
|
274
+11%
|
270
-1%
|
278
+3%
|
255
-8%
|
156
-39%
|
119
-24%
|
30
-75%
|
(41)
N/A
|
(56)
-38%
|
(72)
-27%
|
(32)
+56%
|
(14)
+56%
|
16
N/A
|
11
-33%
|
10
-10%
|
12
+21%
|
24
+111%
|
36
+47%
|
38
+7%
|
69
+80%
|
67
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(16)
|
(17)
|
(27)
|
(30)
|
(25)
|
(24)
|
(21)
|
(31)
|
(28)
|
(28)
|
(25)
|
(9)
|
(22)
|
(18)
|
(20)
|
(28)
|
(28)
|
(28)
|
(23)
|
(34)
|
(42)
|
(43)
|
(46)
|
(39)
|
(39)
|
(37)
|
(33)
|
(36)
|
(28)
|
(26)
|
(27)
|
(22)
|
(13)
|
(14)
|
(12)
|
(10)
|
(19)
|
(21)
|
(23)
|
(30)
|
(31)
|
|
Income from Continuing Operations |
116
|
116
|
120
|
119
|
119
|
129
|
125
|
136
|
151
|
152
|
166
|
159
|
161
|
184
|
198
|
214
|
191
|
206
|
197
|
214
|
232
|
227
|
232
|
216
|
117
|
82
|
(3)
|
(77)
|
(84)
|
(98)
|
(58)
|
(35)
|
2
|
(3)
|
(3)
|
2
|
6
|
15
|
15
|
39
|
36
|
|
Income to Minority Interest |
(30)
|
(30)
|
(33)
|
(32)
|
(37)
|
(44)
|
(42)
|
(51)
|
(63)
|
(64)
|
(70)
|
(64)
|
(55)
|
(73)
|
(76)
|
(86)
|
(60)
|
(68)
|
(63)
|
(70)
|
(87)
|
(85)
|
(92)
|
(85)
|
(82)
|
(75)
|
(61)
|
(45)
|
(39)
|
(25)
|
(24)
|
(17)
|
(6)
|
(5)
|
(6)
|
(12)
|
(24)
|
(31)
|
(28)
|
(44)
|
(44)
|
|
Net Income (Common) |
86
N/A
|
87
+0%
|
87
+0%
|
87
+0%
|
82
-6%
|
85
+4%
|
83
-2%
|
86
+3%
|
87
+2%
|
88
+1%
|
96
+9%
|
95
0%
|
106
+11%
|
111
+5%
|
122
+10%
|
128
+4%
|
132
+3%
|
139
+5%
|
134
-3%
|
143
+7%
|
145
+1%
|
142
-2%
|
140
-1%
|
131
-6%
|
35
-73%
|
7
-80%
|
(64)
N/A
|
(121)
-91%
|
(123)
-1%
|
(123)
+0%
|
(82)
+33%
|
(52)
+36%
|
(3)
+93%
|
(8)
-140%
|
(8)
+1%
|
(11)
-32%
|
(18)
-67%
|
(16)
+8%
|
(13)
+23%
|
(5)
+59%
|
(8)
-53%
|
|
EPS (Diluted) |
0.2
N/A
|
0.19
-5%
|
0.18
-5%
|
0.18
N/A
|
0.18
N/A
|
0.17
-6%
|
0.17
N/A
|
0.17
N/A
|
0.19
+12%
|
0.17
-11%
|
0.18
+6%
|
0.19
+6%
|
0.22
+16%
|
0.23
+5%
|
0.26
+13%
|
0.27
+4%
|
0.26
-4%
|
0.28
+8%
|
0.27
-4%
|
0.29
+7%
|
0.29
N/A
|
0.29
N/A
|
0.28
-3%
|
0.26
-7%
|
0.07
-73%
|
0.01
-86%
|
-0.13
N/A
|
-0.25
-92%
|
-0.25
N/A
|
-0.25
N/A
|
-0.17
+32%
|
-0.11
+35%
|
-0.01
+91%
|
-0.02
-100%
|
-0.02
N/A
|
-0.02
N/A
|
-0.03
-50%
|
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|
-0.01
N/A
|